[SWKPLNT] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -51.6%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 334,232 323,896 316,744 283,644 389,901 390,240 397,162 -10.83%
PBT 22,475 25,494 25,426 29,088 70,044 59,701 77,688 -56.15%
Tax -1,941 -1,729 -2,368 -156 -9,159 -9,502 -17,226 -76.57%
NP 20,534 23,765 23,058 28,932 60,885 50,198 60,462 -51.22%
-
NP to SH 21,298 24,564 23,830 29,668 61,292 50,537 61,504 -50.59%
-
Tax Rate 8.64% 6.78% 9.31% 0.54% 13.08% 15.92% 22.17% -
Total Cost 313,698 300,130 293,686 254,712 329,016 340,041 336,700 -4.59%
-
Net Worth 629,019 626,223 620,632 615,040 615,040 609,449 603,858 2.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,580 - - - 25,160 22,365 33,547 -47.90%
Div Payout % 59.07% - - - 41.05% 44.25% 54.55% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 629,019 626,223 620,632 615,040 615,040 609,449 603,858 2.75%
NOSH 280,000 280,000 280,000 280,000 280,000 280,000 280,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.14% 7.34% 7.28% 10.20% 15.62% 12.86% 15.22% -
ROE 3.39% 3.92% 3.84% 4.82% 9.97% 8.29% 10.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.55 115.86 113.30 101.46 139.47 139.59 142.06 -10.83%
EPS 7.62 8.79 8.52 10.60 21.92 18.08 22.00 -50.58%
DPS 4.50 0.00 0.00 0.00 9.00 8.00 12.00 -47.90%
NAPS 2.25 2.24 2.22 2.20 2.20 2.18 2.16 2.75%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.73 116.03 113.47 101.61 139.68 139.80 142.28 -10.83%
EPS 7.63 8.80 8.54 10.63 21.96 18.10 22.03 -50.58%
DPS 4.51 0.00 0.00 0.00 9.01 8.01 12.02 -47.88%
NAPS 2.2534 2.2434 2.2233 2.2033 2.2033 2.1833 2.1632 2.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.12 1.90 1.98 2.24 2.34 2.56 2.82 -
P/RPS 1.77 1.64 1.75 2.21 1.68 1.83 1.99 -7.49%
P/EPS 27.83 21.62 23.23 21.11 10.67 14.16 12.82 67.41%
EY 3.59 4.62 4.31 4.74 9.37 7.06 7.80 -40.30%
DY 2.12 0.00 0.00 0.00 3.85 3.13 4.26 -37.12%
P/NAPS 0.94 0.85 0.89 1.02 1.06 1.17 1.31 -19.80%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 27/11/15 21/08/15 22/05/15 24/02/15 24/11/14 27/08/14 -
Price 1.88 2.00 1.79 2.20 2.28 2.47 2.56 -
P/RPS 1.57 1.73 1.58 2.17 1.63 1.77 1.80 -8.68%
P/EPS 24.68 22.76 21.00 20.73 10.40 13.66 11.64 64.81%
EY 4.05 4.39 4.76 4.82 9.62 7.32 8.59 -39.33%
DY 2.39 0.00 0.00 0.00 3.95 3.24 4.69 -36.12%
P/NAPS 0.84 0.89 0.81 1.00 1.04 1.13 1.19 -20.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment